Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,800£23,142£23,721£24,314£25,043£119,019
Total Expenses£21,626£21,671£21,740£21,810£21,894£108,741
Profit Before Tax£1,174£1,471£1,981£2,503£3,149£10,278
Profit After Tax £951£1,191£1,604£2,028£2,551£8,325
Change In Property Value£5£5£9,500£16,958£22,566£49,034
Net Return£956£1,196£11,105£18,986£25,117£57,359
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%12%16%37%